Financial Report

(As of Thursday, Jul 9 2020)

Portland

ArenaMemorial Coliseum
Capacity10,407
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$20,800
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$208,000
Year: 2020$178,000
Year: 2021$117,000
Year: 2022$55,000

 Pro Payroll

Cody Glass 10,000(2)
Jake Gricius 10,000(2)
Reece Newkirk 10,000(4)
Josh Paterson 10,000(2)
Jared (OA) Freadrich 10,000(1)
Seth Jarvis 10,000(5)
Lane Gilliss 10,000(2)
Jaydon Dureau 10,000(4)
Clay Hanus 10,000(4)
Brendan (OA) De Jong 10,000(1)
Michal (IMP) Kvasnica 10,000(3)
Johnny Ludvig 10,000(3)
Robbie Fromm-Delorme 10,000(5)
Nick Cicek 10,000(3)
Matthew Quigley 10,000(2)
Haydn Delorme 10,000(3)
Rylan Bettens 10,000(3)
Joel Hofer 10,000(3)
Shane Farkas 10,000(2)
J (OA) (IMP) Blichfeld10,000(1)


 Farm Payroll

Mason Mannek 1,000(3)
Cross Hanas 1,000(5)
Nick Perna 1,000(4)
Kade Nolan 1,000(4)
Lukus MacKenzie 1,000(2)
Ryan Miley 1,000(3)
Tyson Kozak 1,000(5)
Dante Giannuzzi 1,000(5)




Everett

ArenaAngel of the Winds Arena
Capacity8,149
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$234,000
Year: 2020$204,000
Year: 2021$113,000
Year: 2022$62,000

 Pro Payroll

Connor Dewar 10,000(2)
Dylan Garand 10,000(5)
Cael Zimmerman 10,000(4)
Wyatte Wylie 10,000(2)
Jake Christiansen 10,000(2)
Riley Sutter 10,000(2)
Connor Horning 10,000(4)
Gianni Fairbrother 10,000(3)
Mart (IMP) Fasko-Rudas10,000(3)
David Tendeck 10,000(2)
Robbie Holmes 10,000(2)
Luc (OA) Smith 10,000(1)
Austin Crossley 10,000(2)
Dawson Butt 10,000(3)
Kyle Crosbie 10,000(4)
Kyle Olson 10,000(2)
Dalton (OA) Gally 10,000(1)
Owen Blocker 10,000(3)
Sam Pouliot 10,000(3)
Vladi (IMP) Mikhalchuk10,000(2)
Hunter Campbell 10,000(4)
Dustin Wolf 10,000(4)
Jake (OA) Kryski 10,000(1)


 Farm Payroll

Akash Bains 1,000(2)
Justyn Gurney 1,000(3)
Dylan Anderson 1,000(5)
Tyson Phare 1,000(5)




Spokane

ArenaSpokane Veterans Memorial Aren
Capacity10,759
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,900
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$219,000
Year: 2020$189,000
Year: 2021$126,000
Year: 2022$84,000

 Pro Payroll

Riley (OA) Woods 10,000(1)
Ty Smith 10,000(3)
Eli Zummack 10,000(3)
Adam Beckman 10,000(4)
Jake McGrew 10,000(2)
Linu (OA) (IMP) Nassen10,000(1)
Nolan (OA) Reid 10,000(1)
Riley Sawchuk 10,000(2)
Ethan McIndoe 10,000(2)
Lassi (IMP) Thomson 10,000(3)
Jack Finley 10,000(5)
Sasha Mutala 10,000(4)
Luke Zazula 10,000(3)
Jackson Van De Leest 10,000(4)
Bear Hughes 10,000(4)
Carter Massier 10,000(4)
Stelio Mattheos 10,000(2)
Logan Christensen 10,000(2)
Bailey Brkin 10,000(2)
Campbell Arnold 10,000(5)
Cordel Larson 10,000(4)


 Farm Payroll

Tyus Gent 1,000(4)
Bobby Russell 1,000(3)
Jackson (UND) DeSouza 1,000(6)
Logan Doust 1,000(4)
Joel Sexsmith 1,000(5)
Kaden Hanas 1,000(2)
Dawson Weatherill 1,000(2)
Konrad Belcourt 1,000(3)
Carson Sass 1,000(2)




Seattle

Arenaaccesso ShoWare Center
Capacity6,500
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,900
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$219,000
Year: 2020$189,000
Year: 2021$149,000
Year: 2022$108,000

 Pro Payroll

Matthew Wedman 10,000(2)
Noah (OA) Philp 10,000(1)
Nolan (OA) Volcan 10,000(1)
Andrej (IMP) Kukuca 10,000(2)
Henrik Rybinski 10,000(4)
Mark Liwiski 10,000(4)
Jarret Tyszka 10,000(2)
Simon (IMP) Kubicek 10,000(4)
Keltie Jeri-Leon 10,000(3)
Jake Lee 10,000(4)
Tyler Carpendale 10,000(3)
Payton Mount 10,000(5)
Owen Williams 10,000(3)
Jaxan Kaluski 10,000(2)
Tyrel Bauer 10,000(5)
Graeme Bryks 10,000(4)
Cade McNelly 10,000(4)
Cody Savey 10,000(4)
Cole Schwebius 10,000(4)
Roddy Ross 10,000(3)
Sean (OA) Richards 10,000(1)


 Farm Payroll

Jared Davidson 1,000(5)
Zachary Ashton 1,000(4)
Kai (UND) Uchacz 1,000(6)
Keegan Craik 1,000(4)
Michael Horon 1,000(4)
Conner (UND) Roulette 1,000(6)
Lucas (UND) Ciona 1,000(6)
Luke Bateman 1,000(5)
Payton McIsaac 1,000(3)




TriCity

ArenaToyota Center
Capacity6,000
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$250,000
Year: 2020$220,000
Year: 2021$170,000
Year: 2022$130,000

 Pro Payroll

Parker (OA) AuCoin 10,000(1)
Dallon Wilton 10,000(4)
Nolan (OA) Yaremko 10,000(1)
Jaret Anderson-Dolan 10,000(2)
Krystof (IMP) Hrabik 10,000(2)
Aaron (OA) Hyman 10,000(1)
Dawson Holt 10,000(2)
Noah (UND) Dorey 10,000(6)
Samuel Stewart 10,000(3)
Mitchell Brown 10,000(4)
Reece Klassen 10,000(2)
Blake Stevenson 10,000(4)
Paycen Bjorklund 10,000(3)
Rom (IMP) Kalinichenko10,000(3)
Tom Cadieux 10,000(5)
Wil Kushniryk 10,000(3)
Jarod Newell 10,000(5)
Riley Bruce 10,000(2)
Bryan McAndrews 10,000(4)
Kaden Kohle 10,000(5)
Booker Daniel 10,000(4)
Sequoia Swan 10,000(5)
Talyn Boyko 10,000(5)
Samuel Huo 10,000(4)
Connor Bouchard 10,000(4)


 Farm Payroll




Kamloops

ArenaSandman Centre
Capacity5,464
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$260,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$26,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$264,000
Year: 2020$234,000
Year: 2021$143,000
Year: 2022$81,000

 Pro Payroll

Zane Franklin 10,000(2)
Reece Harsch 10,000(2)
Ryan Hughes 10,000(2)
Jermaine (OA) Loewen 10,000(1)
Kaedan Korczak 10,000(4)
Martin (IMP) Lang 10,000(4)
Quinn Schmiemann 10,000(4)
Kobe Mohr 10,000(2)
James Hamblin 10,000(2)
Montana Onyebuchi 10,000(3)
Kyrell Sopotyk 10,000(4)
Ryley Appelt 10,000(3)
Ethan Cap 10,000(3)
Jackson Caller 10,000(2)
Bryce Kindopp 10,000(2)
Tyler Preziuso 10,000(2)
Dylan (OA) Ferguson 10,000(1)
Logan (UND) Stankoven 10,000(6)
Joel (OA) Lakusta 10,000(1)
Ethan Regnier 10,000(3)
Carson Focht 10,000(3)
Rayce Ramsay 10,000(4)
Jerzy Orchard 10,000(4)
Joonas (IMP) Sillanpaa10,000(4)
Matt Leduc 10,000(3)
Riley McKay 10,000(2)


 Farm Payroll

Connor Gabruch 1,000(4)
Travis Walton 1,000(2)
Devan Harrison 1,000(3)
Carl Stankowski 1,000(3)




Victoria

ArenaSave-On-Foods Memorial Centre
Capacity7,006
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$240,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$24,600
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$246,000
Year: 2020$216,000
Year: 2021$145,000
Year: 2022$85,000

 Pro Payroll

Kaid Oliver 10,000(3)
Conrad Mitchell 10,000(4)
D-Jay Jerome 10,000(2)
Ian Walker 10,000(3)
Igor (IMP) Martynov 10,000(2)
Vincent Iorio 10,000(5)
Phillip (IMP) Schultz 10,000(3)
Connor Bowie 10,000(4)
Josh Maser 10,000(2)
Dino Kambeitz 10,000(3)
Josh Williams 10,000(4)
Jameson Murray 10,000(2)
Tanner Sidaway 10,000(2)
Sean Gulka 10,000(3)
Ryker Evans 10,000(4)
Matthew Smith 10,000(3)
Ryan Schoettler 10,000(2)
Noah Lamb 10,000(5)
Alex Bolshakov 10,000(5)
Taylor Gauthier 10,000(4)
Kody (OA) McDonald 10,000(1)
Scott Walford 10,000(2)
Ryan (OA) Jevne 10,000(1)
Griffen (OA) Outhouse 10,000(1)


 Farm Payroll

Mitchell Kohner 1,000(5)
Parker Malchuk 1,000(4)
Erik Atchison 1,000(5)
Joel Grzybowski 1,000(2)
Keegan Maddocks 1,000(5)
Carson Golder 1,000(5)




Vancouver

ArenaLangley Events Centre
Capacity5,276
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$280,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$28,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$284,000
Year: 2020$254,000
Year: 2021$184,000
Year: 2022$121,000

 Pro Payroll

Davis (OA) Koch 10,000(1)
Bowen Byram 10,000(4)
Milos (IMP) Roman 10,000(2)
Jadon Joseph 10,000(2)
Egor (IMP) Arbuzov 10,000(4)
Jared (OA) Dmytriw 10,000(1)
Brayden Watts 10,000(2)
Tristen Nielsen 10,000(3)
Dylan Plouffe 10,000(2)
Jackson Leppard 10,000(3)
Lane (OA) Zablocki 10,000(1)
Jack McNaughton 10,000(4)
Alex Kannok Leipert 10,000(3)
Seth Bafaro 10,000(3)
Kaleb Bulych 10,000(3)
Reece Vitelli 10,000(4)
Evan Patrician 10,000(4)
Aidan Barfoot 10,000(4)
Parker Hendren 10,000(4)
Nicholas Draffin 10,000(4)
Hunor Torzsok 10,000(3)
Bailey Dhaliwal 10,000(2)
Landon Fuller 10,000(2)
Krz Plummer 10,000(5)
Zack (UND) Ostapchuk 10,000(6)
Trent Miner 10,000(4)
Owen Hardy 10,000(2)
Justin Sourdif 10,000(5)


 Farm Payroll

Akira (IMP) Schmid 1,000(3)
Ty Ettinger 1,000(3)
Tyler Ho 1,000(3)
Tanner Brown 1,000(5)




Kelowna

ArenaProspera Place
Capacity6,286
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$5,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,500
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$255,000
Year: 2020$225,000
Year: 2021$135,000
Year: 2022$54,000

 Pro Payroll

Kyle Topping 10,000(2)
Nolan Foote 10,000(3)
Gary Haden 10,000(2)
Sergei (IMP) Alkhimov 10,000(4)
Liam Kindree 10,000(3)
Brodi Stuart 10,000(3)
Cole Beamin 10,000(4)
Dillon Hamaliuk 10,000(3)
Carson Miller 10,000(3)
Conner Bruggen-Cate 10,000(2)
Beck Warm 10,000(2)
Sahvan (OA) Khaira 10,000(1)
Will Warm 10,000(2)
Josh (OA) Curtis 10,000(1)
Jalen Price 10,000(4)
Vladi (IMP) Yeryomenko10,000(2)
Michael King 10,000(3)
Cayde Augustine 10,000(4)
Jordan Hollett 10,000(2)
Matt (OA) Barberis 10,000(1)
Trey Fix-Wolansky 10,000(2)
Jake Kustra 10,000(2)
Tyson Feist 10,000(4)
Joel Craven 10,000(3)
Ilijah Colina 10,000(3)


 Farm Payroll

Ethan Ernst 1,000(5)
Cole Carrier 1,000(5)
Steel (UND) Quiring 1,000(6)
Remy Aquilon 1,000(4)
Isaiah DiLaura 1,000(3)




PrinceGeor

ArenaCN Centre
Capacity5,971
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$190,000
Farm Payroll$7,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$19,700
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$197,000
Year: 2020$167,000
Year: 2021$126,000
Year: 2022$106,000

 Pro Payroll

Bronson Sharp 10,000(2)
Aida De La Gorgendiere10,000(5)
Ralph (OA) Jarratt 10,000(1)
Chase Wouters 10,000(3)
Roman Basran 10,000(4)
Alex Thacker 10,000(5)
Luke Toporowski 10,000(4)
Rhett Rhinehart 10,000(4)
Schael (OA) Higson 10,000(1)
Tarun Fizer 10,000(4)
Kaden (OA) Elder 10,000(1)
Sebastian Streu 10,000(2)
Oleg (IMP) Zaytsev 10,000(4)
Jackson Berezowski 10,000(5)
Jack Sander 10,000(3)
Max Patterson 10,000(2)
Zach Wytinck 10,000(2)
Brock Gould 10,000(4)
Lukas Svejkovsky 10,000(4)


 Farm Payroll

Alex Swetlikoff 1,000(4)
Tyson Upper 1,000(4)
Olen (UND) Zellweger 1,000(6)
Gage Goncalves 1,000(4)
Ronan Seeley 1,000(5)
Cameron Macphee 1,000(2)
Tyler Brennan 1,000(6)




Edmonton

ArenaRogers Place
Capacity18,641
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,800
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$218,000
Year: 2020$188,000
Year: 2021$147,000
Year: 2022$67,000

 Pro Payroll

James Malm 10,000(2)
Vince (OA) Loschiavo 10,000(1)
Mitch Prowse 10,000(3)
Michael Farren 10,000(3)
Carter Souch 10,000(4)
Andrew (OA) Fyten 10,000(1)
Vladimi (IMP) Alistrov10,000(4)
Scott Atkinson 10,000(3)
Sean Strange 10,000(3)
Matthew Robertson 10,000(4)
David Kope 10,000(3)
Andrei (IMP) Pavlenko 10,000(3)
Jake Neighbours 10,000(5)
Liam Keeler 10,000(4)
Wyatt McLeod 10,000(3)
Parker Gavlas 10,000(2)
Jacson Alexander 10,000(4)
Todd Scott 10,000(3)
Dylan Myskiw 10,000(2)
Conner McDonald 10,000(2)
Quinn (OA) Benjafield 10,000(1)


 Farm Payroll

Jalen Luypen 1,000(5)
Zach Russell 1,000(2)
Logan Dowhaniuk 1,000(5)
Dylan (UND) Guenther 1,000(6)
Aidan Lawson 1,000(4)
Tyler Horstmann 1,000(5)
Kobe (UND) Verbicky 1,000(6)
Keagan (UND) Slaney 1,000(6)




MedicineHa

ArenaCanalta Centre
Capacity6,016
Ticket Price$20.00


Income

Current Funds$5,000,001
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,600
Projected Expenses$0,000
Projected Balance$5,000,001

Salary Commitment

Year: 2019$216,000
Year: 2020$186,000
Year: 2021$176,000
Year: 2022$94,000

 Pro Payroll

Josh Pillar 10,000(5)
Brett Kemp 10,000(3)
Ryan Chyzowski 10,000(3)
Logan Nijhoff 10,000(4)
Liam (OA) Schioler 10,000(1)
Elijah Brown 10,000(3)
Bryan Lockner 10,000(3)
Hayden Ostir 10,000(2)
Yannik (IMP) Valenti 10,000(3)
Kyle Pow 10,000(3)
Corson Hopwo 10,000(4)
Daniel Baker 10,000(4)
Trevor Longo 10,000(3)
Dylan (OA) MacPherson 10,000(1)
Nick McCarry 10,000(4)
Eric Van Impe 10,000(4)
Jeff (OA) Faith 10,000(1)
Damon Agyeman 10,000(5)
Cole (UND) Sillinger 10,000(6)
Garin Bjorklund 10,000(5)
Mads (IMP) Sogaard 10,000(3)


 Farm Payroll

James Porter Jr 1,000(3)
Cohner Saleski 1,000(5)
Dawson Heathcote 1,000(3)
Ryan Watson 1,000(5)
Noah Danielson 1,000(5)
Caleb Willms 1,000(5)




Lethbridge

ArenaENMAX Centre
Capacity5,470
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$20,900
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$209,000
Year: 2020$179,000
Year: 2021$117,000
Year: 2022$77,000

 Pro Payroll

Nick Henry 10,000(2)
Dylan Cozens 10,000(4)
JoDy Bellerive 10,000(2)
Jake Leschyshyn 10,000(2)
Jake (OA) Elmer 10,000(1)
Taylor (OA) Ross 10,000(1)
Calen Addison 10,000(3)
Logan Barlage 10,000(4)
Igo (OA)(IMP) Merezhko10,000(1)
Koletrane Wilson 10,000(2)
Zachary Cox 10,000(2)
Danila (IMP) Palivko 10,000(4)
Ty Prefontaine 10,000(2)
Nolan Jones 10,000(4)
Justin Hall 10,000(4)
Hayden Clayton 10,000(3)
Tyler Lowe 10,000(3)
Bryan Thomson 10,000(5)
Carl Tetachuk 10,000(4)
Jackson Shepard 10,000(3)


 Farm Payroll

Noah Boyko 1,000(5)
Scott Mahovlich 1,000(2)
Alex Cotton 1,000(4)
Adam Hall 1,000(4)
Zack (UND) Stringer 1,000(6)
Joe (UND) Arntsen 1,000(6)
Jett Jones 1,000(4)
Rylan Thiessen 1,000(4)
Liam Hughes 1,000(2)




Calgary

ArenaScotiabank Saddledome
Capacity19,289
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$220,000
Farm Payroll$3,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$22,300
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$223,000
Year: 2020$193,000
Year: 2021$152,000
Year: 2022$82,000

 Pro Payroll

Mark Kastelic 10,000(2)
Trevor (UND) Wong 10,000(6)
Filip (IMP) Kral 10,000(2)
Max Palaga 10,000(3)
Riley Stotts 10,000(3)
Egor (IMP) Zamula 10,000(3)
Zack (OA) Andrusiak 10,000(1)
Luke (OA) Coleman 10,000(1)
Jeff (OA) De Wit 10,000(1)
Josh Prokop 10,000(3)
Austin Pratt 10,000(2)
Dakota Krebs 10,000(2)
Ryder Korczak 10,000(5)
Layne Toder 10,000(3)
Riley Fiddler-Schultz 10,000(5)
Luke Prokop 10,000(5)
Tye Carriere 10,000(4)
Orca Wiesblatt 10,000(3)
Andrew Viggars 10,000(3)
Tyson (UND) Galloway 10,000(6)
Bryce Bader 10,000(4)
Brayden Peters 10,000(5)


 Farm Payroll

Sean (UND) Tschigerl 1,000(6)
Zac (UND) Funk 1,000(6)
Matthew Armitage 1,000(2)




RedDeer

ArenaWesterner Park Centrium
Capacity7,111
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$250,000
Farm Payroll$1,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$25,100
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$251,000
Year: 2020$221,000
Year: 2021$181,000
Year: 2022$111,000

 Pro Payroll

Brandon (OA) Hagel 10,000(1)
Cameron Hausinger 10,000(2)
Reese (OA) Johnson 10,000(1)
Brett Davis 10,000(2)
Art (OA) (IMP) Minulin10,000(1)
Reid Perepeluk 10,000(3)
Alex (IMP) Alexeyev 10,000(2)
Dawson Barteaux 10,000(3)
Chris Douglas 10,000(3)
Josh Tarzwell 10,000(3)
Zak Smith 10,000(4)
Arshdeep Bains 10,000(4)
Ethan Sakowich 10,000(2)
Jacob Herauf 10,000(3)
Cole Dubinsky 10,000(5)
Ryan Gottfried 10,000(4)
Dallon Melin 10,000(5)
Blake Sydlowski 10,000(4)
Hunter Donohoe 10,000(3)
Chase Leslie 10,000(5)
Jace Isley 10,000(5)
Ethan Rowland 10,000(5)
Byron Fancy 10,000(4)
Ethan Anders 10,000(3)
Jordan Borysiuk 10,000(5)


 Farm Payroll

Brett Balas 1,000(4)




SwiftCurre

ArenaInnovation Credit Union iPlex
Capacity3,239
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$9,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,900
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$219,000
Year: 2020$189,000
Year: 2021$168,000
Year: 2022$124,000

 Pro Payroll

Carter Chorney 10,000(4)
Ben King 10,000(5)
Joona (IMP) Kiviniemi 10,000(4)
Tanner (OA) Nagel 10,000(1)
Matthew Culling 10,000(4)
Ethan O'Rourke 10,000(2)
Alex Moar 10,000(4)
Ian Briscoe 10,000(2)
Garrett Sambrook 10,000(3)
Tyler Smithies 10,000(3)
Billy Sowa 10,000(5)
Christian Riemer 10,000(3)
Eric Houk 10,000(4)
Matthew (OA) Stanley 10,000(1)
Austin Herron 10,000(4)
Dawson Springer 10,000(5)
Devin (UND) Aubin 10,000(6)
Colum McGauley 10,000(3)
Riley (OA) Lamb 10,000(1)
Roope (IMP) Pynnonen 10,000(4)
Isaac Poulter 10,000(4)


 Farm Payroll

Brendan Boyle 1,000(4)
Liam Ryan 1,000(3)
Dean McNabb 1,000(3)
Tyler Lees 1,000(3)
Quinton Waitzner 1,000(3)
Kye Buchanan 1,000(4)
MacKenzie Wight 1,000(2)
Carter Spenst 1,000(4)
Trevor Thurston 1,000(5)




PrinceAlbe

ArenaArt Hauser Centre
Capacity3,366
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$310,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$31,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$310,000
Year: 2020$280,000
Year: 2021$200,000
Year: 2022$120,000

 Pro Payroll

Brett Leason 10,000(2)
Noah (OA) Gregor 10,000(1)
Cole Fonstad 10,000(3)
Parker Kelly 10,000(2)
Dante (OA) Hannoun 10,000(1)
Sean (OA) Montgomery 10,000(1)
Brayden Pachal 10,000(2)
Sergei (IMP) Sapego 10,000(2)
Max Martin 10,000(2)
Aliaksei (IMP) Protas 10,000(4)
Ozzy Wiesblatt 10,000(5)
Spencer Moe 10,000(3)
Justin Nachbaur 10,000(3)
Zack Hayes 10,000(2)
Kaiden Guhle 10,000(5)
Jeremy Masella 10,000(2)
Jakob Brook 10,000(5)
Eric Pearce 10,000(4)
Loeden Schaufler 10,000(3)
Duncan Pierce 10,000(3)
Baxter Anderson 10,000(3)
Nolan (UND) Allan 10,000(6)
Cole Nagy 10,000(4)
Evan Herman 10,000(5)
Tyson (UND) Laventure 10,000(6)
Braydon Clark 10,000(5)
Max Paddock 10,000(3)
Matej (IMP) Toman 10,000(4)
Ethan Brandwood 10,000(5)
Donovan Buskey 10,000(3)
Ian Scott 10,000(2)


 Farm Payroll




Winnipeg

ArenaWayne Fleming Arena
Capacity1,400
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$200,000
Farm Payroll$12,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,200
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$212,000
Year: 2020$191,000
Year: 2021$160,000
Year: 2022$99,000

 Pro Payroll

Peyton Krebs 10,000(4)
Jaeger (OA) White 10,000(1)
Brad Ginnell 10,000(3)
Jakin Smallwood 10,000(4)
Connor McClennon 10,000(5)
Cole Muir 10,000(4)
Marti (OA) (IMP) Bodak10,000(1)
Marco Creta 10,000(3)
Davis Murray 10,000(2)
Nolan Orzeck 10,000(4)
Jonathan Smart 10,000(2)
Valtter (IMP) Kakkonen10,000(3)
Owen Pederson 10,000(5)
Brandon Machado 10,000(3)
Zachary Patrick 10,000(4)
Brenden Kwiatkowski 10,000(3)
Carson (UND) Lambos 10,000(6)
Jesse Makaj 10,000(4)
Duncan McGovern 10,000(3)
Chase Hartje 10,000(2)


 Farm Payroll

Austin Schellenberg 1,000(3)
Curtis (OA) Meger 1,000(1)
River Fahey 1,000(4)
Jack Cowell 1,000(2)
Mike Ladyman 1,000(4)
Anson McMaster 1,000(5)
Karter (UND) Prosofsky1,000(6)
Skyler (UND) Bruce 1,000(6)
Mikey Milne 1,000(5)
Ben Zloty 1,000(5)
Jordan Chudley 1,000(4)
Holden Kodak 1,000(4)




Brandon

ArenaKeystone Centre
Capacity5,102
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$270,000
Farm Payroll$0,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$27,000
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$270,000
Year: 2020$240,000
Year: 2021$210,000
Year: 2022$150,000

 Pro Payroll

Sam McGinley 10,000(5)
Luka Burzan 10,000(3)
Connor Gutenberg 10,000(2)
Cole ReinhaDt 10,000(3)
Ben McCartney 10,000(4)
Ridly Greig 10,000(5)
Linde (OA) McCorrister10,000(1)
Braden Schneider 10,000(4)
Caiden Daley 10,000(3)
Baron Thompson 10,000(2)
Chad Nychuk 10,000(4)
Braydyn (OA) Chizen 10,000(1)
Lynden McCallum 10,000(3)
Marcus Sekundiak 10,000(3)
Neithan Salame 10,000(4)
Peyton McKenzie 10,000(5)
Jonny Lambos 10,000(4)
Ty Thorpe 10,000(5)
Brandon Cutler 10,000(3)
Nolan Ritchie 10,000(4)
Jake (UND) Chiasson 10,000(6)
Bode Hagan 10,000(5)
Jack Zayat 10,000(5)
Connor Ungar 10,000(5)
Ethan Kruger 10,000(4)
Jiri (IMP) Patera 10,000(2)
Jared (OA) Legien 10,000(1)


 Farm Payroll




Saskatoon

ArenaSaskTel Centre
Capacity15,195
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$230,000
Farm Payroll$4,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$23,400
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$234,000
Year: 2020$204,000
Year: 2021$144,000
Year: 2022$73,000

 Pro Payroll

Dawson (OA) Davidson 10,000(1)
Max (OA) Gerlach 10,000(1)
Kirby Dach 10,000(4)
Connor Zary 10,000(4)
Leif Mattson 10,000(2)
Eric Florchuk 10,000(3)
Nolan Kneen 10,000(2)
Cole Moberg 10,000(3)
Kyle Crnkovic 10,000(5)
Orrin Centazzo 10,000(3)
Krist (IMP) Marthinsen10,000(2)
Brecon Wood 10,000(3)
Tristen Robins 10,000(4)
Ethan Browne 10,000(4)
Emil (IMP) Malysjev 10,000(4)
Zach Huber 10,000(3)
Cyle McNabb 10,000(3)
Cole Clayton 10,000(3)
Dorrin Luding 10,000(2)
Nolan Maier 10,000(4)
Brando (OA) Schuldhaus10,000(1)
Dom Schmiemann 10,000(2)
Noah King 10,000(2)


 Farm Payroll

Randen Schmidt 1,000(3)
Majid Kaddoura 1,000(4)
Braden Plaschewsky 1,000(5)
Brady Nicholas 1,000(4)




Regina

ArenaBrandt Centre
Capacity6,484
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$6,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,600
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$216,000
Year: 2020$186,000
Year: 2021$166,000
Year: 2022$94,000

 Pro Payroll

Devan Klassen 10,000(4)
Ty Kolle 10,000(3)
Erik Gardiner 10,000(2)
Riley Krane 10,000(3)
Mike (OA) MacLean 10,000(1)
Lucas Cullen 10,000(2)
Nikita (IMP) Sedov 10,000(4)
Jaxon Steele 10,000(3)
Ted Brennan 10,000(3)
Kyle Walker 10,000(3)
Brett (OA) Clayton 10,000(1)
Ty Yoder 10,000(5)
Alex Morozoff 10,000(4)
Dallas (OA) Hines 10,000(1)
Boston Bilous 10,000(4)
Koby Morrisseau 10,000(3)
Makai Mitchell 10,000(5)
Cale Sanders 10,000(5)
Libor (IMP) Zabransky 10,000(3)
Carter Woodside 10,000(4)
Steven Zonneveld 10,000(4)


 Farm Payroll

Garrett Wright 1,000(4)
Luke Gallagher 1,000(3)
Devin Steffler 1,000(3)
Blake Allan 1,000(4)
Craig (UND) Armstrong 1,000(6)
Matthew Pesenti 1,000(4)




MooseJaw

ArenaMosaic Place
Capacity4,414
Ticket Price$20.00


Income

Current Funds$5,000,000
Home Games Remaining5
Avg. Attendance0,000
Avg. Revenue/Game$0,000
Projected Revenue$0,000

Expenses

Pro Payroll$210,000
Farm Payroll$8,000
Prospect Fees$0,000
Coach$0,000
Games Remaining0
Total Game Expenses$21,800
Projected Expenses$0,000
Projected Balance$5,000,000

Salary Commitment

Year: 2019$218,000
Year: 2020$188,000
Year: 2021$137,000
Year: 2022$75,000

 Pro Payroll

Tristin (OA) Langan 10,000(1)
Justin Almeida 10,000(2)
Brayden Tracey 10,000(4)
Josh Brook 10,000(2)
Jett Woo 10,000(3)
Alec Zawatsky 10,000(2)
Keenan Taphorn 10,000(3)
Dalton (OA) Hamaliuk 10,000(1)
Luke Ormsby 10,000(2)
Daemon Hunt 10,000(5)
Tate Popple 10,000(3)
Daniil (IMP) Stepanov 10,000(4)
Carson Denomie 10,000(3)
Ryan Peckford 10,000(2)
Alek Sukunda 10,000(4)
Matthew Sanders 10,000(4)
Brodan (OA) Salmond 10,000(1)
Matthew Benson 10,000(3)
Eric (UND) Alarie 10,000(6)
Adam Evanoff 10,000(3)
Drae Gardiner 10,000(4)


 Farm Payroll

Jonny Hooker 1,000(4)
Yegor (IMP) Buyalski 1,000(4)
Kaeden Taphorn 1,000(3)
Kjell Kjemhus 1,000(4)
Cameron Sterling 1,000(4)
Kale Clouston 1,000(3)
Jesse Mistelbacher 1,000(4)
Tristyn DeRoose 1,000(2)